[BJASSET] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 48.38%
YoY- -25.62%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 419,426 417,242 412,778 402,952 361,651 344,010 328,580 17.72%
PBT 121,699 107,476 92,164 84,260 70,841 66,436 86,308 25.82%
Tax -71,100 -77,422 -18,574 -9,452 -17,954 -9,532 -9,064 296.28%
NP 50,599 30,053 73,590 74,808 52,887 56,904 77,244 -24.63%
-
NP to SH 45,341 27,990 66,494 67,988 45,819 49,788 70,916 -25.84%
-
Tax Rate 58.42% 72.04% 20.15% 11.22% 25.34% 14.35% 10.50% -
Total Cost 368,827 387,189 339,188 328,144 308,764 287,106 251,336 29.22%
-
Net Worth 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 5.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,236 - - - 22,241 - - -
Div Payout % 49.04% - - - 48.54% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 5.35%
NOSH 1,111,848 1,110,740 1,111,939 1,110,915 1,112,091 1,114,656 1,111,536 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.06% 7.20% 17.83% 18.56% 14.62% 16.54% 23.51% -
ROE 2.18% 1.36% 3.20% 3.06% 2.07% 2.27% 3.69% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.72 37.56 37.12 36.27 32.52 30.86 29.56 17.69%
EPS 4.07 2.52 5.98 6.12 4.12 4.47 6.38 -25.95%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.87 1.85 1.87 2.00 1.99 1.97 1.73 5.33%
Adjusted Per Share Value based on latest NOSH - 1,110,915
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.39 16.31 16.14 15.75 14.14 13.45 12.84 17.72%
EPS 1.77 1.09 2.60 2.66 1.79 1.95 2.77 -25.87%
DPS 0.87 0.00 0.00 0.00 0.87 0.00 0.00 -
NAPS 0.8127 0.8032 0.8128 0.8685 0.8651 0.8583 0.7517 5.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.83 0.85 0.95 0.845 0.905 0.88 0.89 -
P/RPS 2.20 2.26 2.56 2.33 2.78 2.85 3.01 -18.90%
P/EPS 20.35 33.73 15.89 13.81 21.97 19.70 13.95 28.71%
EY 4.91 2.96 6.29 7.24 4.55 5.08 7.17 -22.36%
DY 2.41 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.44 0.46 0.51 0.42 0.45 0.45 0.51 -9.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 -
Price 0.82 0.835 0.85 0.885 0.87 0.89 0.84 -
P/RPS 2.17 2.22 2.29 2.44 2.68 2.88 2.84 -16.46%
P/EPS 20.11 33.13 14.21 14.46 21.12 19.93 13.17 32.70%
EY 4.97 3.02 7.04 6.92 4.74 5.02 7.60 -24.71%
DY 2.44 0.00 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.44 0.45 0.45 0.44 0.44 0.45 0.49 -6.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment